Project : Proposed 1-STOREY CANTEEN

Owner
Thru
Location
Date
Subject : Bill Quantities/ Cost Estimate
Total Building Area 60.00 sqm.
SUMMARY OF COST ESTIMATES

MATERIALS LABOR & EQUIPMENT

QTY UNIT TOTAL COST
ITEM DESCRIPTION UNIT COST AMOUNT UNIT COST AMOUNT
1 Preliminary and General Requirement
P& G1 Building Permit, as built (owners account) 1 lot 18,000.00
P&G2 Mobilization and demobilization 1 lot 8,000.00
P& G3 Allowance for Temporary Bunk House 1 lot 7,500.00
P& G4 Allowance for Safety Requirements 1 lot 8,000.00
2 Demolition and Disposal of Waste
2.1 Site Clearing 1 lot 3,500.00
3 Earthworks
3.1 Excavation for Foundation, wall footing and CR 1 lot 30,000.00
3.2 Backfillings Works 1 lot 50,000.00
3.3 Compaction 1 lot 19,000.00
3.4 Gravel Fillings for base course 1 lot 40,000.00

SUB - TOTAL 184,000.00

2 STRUCTURAL WORKS
A. Footing Foundation
Portland Cement 65 Bags 300.00 19,500.00 135.00 8,775.00 28,275.00
River Sand 3 cu.m 1,000.00 3,000.00 450.00 1,350.00 4,350.00
Gravel 7 cu.m 1,800.00 12,600.00 810.00 5,670.00 18,270.00
12 mm dia x 6 m Def. Bar 15 length 295.00 4,425.00 132.75 1,991.25 6,416.25
No. 15 GI Tie Wire 1.2 kg 70.00 84.00 31.50 37.80 121.80

B. Wall Footing
Portland Cement 22 bags 300.00 6,600.00 135.00 2,970.00 9,570.00
River Sand 1.2 cu.m 2,000.00 2,400.00 900.00 1,080.00 3,480.00
Gravel 2.4 cu.m 1,800.00 4,320.00 810.00 1,944.00 6,264.00
10 mm dia x 6 m Def. Bar 30 length 125.00 3,750.00 56.25 1,687.50 5,437.50
No. 10 G.I Tie Wire 4 kg 60.00 240.00 27.00 108.00 348.00

C. Columns
Portland Cement 11 bags 300.00 3,300.00 135.00 1,485.00 4,785.00
River Sand 5 cu.m 1,000.00 5,000.00 450.00 2,250.00 7,250.00
Gravel 1 cu.m 1,800.00 1,800.00 810.00 810.00 2,610.00
16mm dia x 6 m Def. Bar 15 length 295.00 4,425.00 132.75 1,991.25 6,416.25
10mm dia Def. Bar 4 length 180.00 720.00 81.00 324.00 1,044.00
No. 10 G.I Tie Wire 2.5 kg 60.00 150.00 27.00 67.50 217.50
 E. Roof Beam
Portland Cement 20 bags 300.00 6,000.00 135.00 2,700.00 8,700.00
River Sand 1.1 cu.m 1,000.00 1,100.00 450.00 495.00 1,595.00
Gravel 2.2 cu.m 1,800.00 3,960.00 810.00 1,782.00 5,742.00
10mm dia x 6 m Def. Bar 10 length 125.00 1,250.00 56.25 562.50 1,812.50
16mm dia x 6 m Def. Bar 30 length 295.00 8,850.00 132.75 3,982.50 12,832.50
No. 10 G.I Tie Wire 8 kg 60.00 480.00 27.00 216.00 696.00

F. Slab on Grade
Portland Cement 108 bags 300.00 32,400.00 135.00 14,580.00 46,980.00
River Sand 6 cu.m 1,000.00 6,000.00 450.00 2,700.00 8,700.00
Gravel 12 cu.m 1,800.00 21,600.00 810.00 9,720.00 31,320.00
10mm dia Def. Bar 135 length 125.00 16,875.00 56.25 7,593.75 24,468.75
No.16 G.I Tie Wire 15 kg 72.00 1,080.00 32.40 486.00 1,566.00

F. CONCRETE CANOPY
Portland Cement 14 bags 300.00 4,200.00 135.00 1,890.00 6,090.00
River Sand 0.9 cu.m 1,000.00 900.00 450.00 405.00 1,305.00
Gravel 0.18 cu.m 1,800.00 324.00 810.00 145.80 469.80
10mm dia Def. Bar length 125.00 0.00 56.25 0.00 0.00
No.16 G.I Tie Wire kg 72.00 0.00 32.40 0.00 0.00

F. CONCRETE PARAPET
Portland Cement 8 bags 300.00 2,400.00 135.00 1,080.00 3,480.00
River Sand 0.48 cu.m 1,000.00 480.00 450.00 216.00 696.00
Gravel 0.096 cu.m 1,800.00 172.80 810.00 77.76 250.56
10mm dia Def. Bar 32 length 125.00 4,000.00 56.25 1,800.00 5,800.00
No.16 G.I Tie Wire 8 kg 72.00 576.00 32.40 259.20 835.20

SUB - TOTAL 268,194.61

3 MASONRY WORKS
A. CHB WALL
6" CHB Interior Wall 777 pcs. 12.00 9,324.00 5.40 4,195.80 13,519.80
Portland Cement 95 bags 300.00 28,500.00 135.00 12,825.00 41,325.00
River Sand 6 cu.m 1,000.00 6,000.00 450.00 2,700.00 8,700.00
10mm dia Def. Bar 45 length 125.00 5,625.00 56.25 2,531.25 8,156.25
No. 16 G.I Tie Wire 2 kg 70.00 140.00 31.50 63.00 203.00

B. PLASTERING WORKS
Portland Cement 56 bags 300.00 16,800.00 135.00 7,560.00 24,360.00
River Sand 1.4 cu.m 2,000.00 2,800.00 900.00 1,260.00 4,060.00

SUB - TOTAL 100,324.05

4 Carpentry Works
A. Formworks and Scaffolding

Marine Plywood 30 sq.m 200.00 6,000.00 90.00 2,700.00 8,700.00

2"x2" Coco-Lumber 1401 bd.f 16.00 22,416.00 7.20 10,087.20 32,503.20

2"x3" Coco-Lumber 168 bd.f 18.00 3,024.00 8.10 1,360.80 4,384.80

hardware / consumables 1 lot 10,000.00 10,000.00 4,500.00 4,500.00 14,500.00

 B. Doors & Windows
Awning Glass Window 4 sets
Door Lockset Kwickset 2 sets 980.00 1,960.00 441.00 882.00 2,842.00
Screened Windows 8 sets

C. Ceiling

Gypsum Board on Metal Furring 60 sqm 285.00 17,100.00 128.25 7,695.00 24,795.00

SUB - TOTAL 87,725.00

5 ROOFING WORKS
A. Roofing
Roofmate (1.2m x 20m) 3 rolls 1,250.00 3,750.00 562.50 1,687.50 5,437.50
Tekscrew 1,200 pcs. 1.50 1,800.00 0.68 810.00 2,610.00
Rivets 1,320 pcs. 0.50 660.00 0.23 297.00 957.00
Silicon Sealant 8 tubes 110.00 880.00 49.50 396.00 1,276.00
Touch up Paint 4 tubes 280.00 1,120.00 126.00 504.00 1,624.00
Tie Wire 6 kg.s 100.00 600.00 45.00 270.00 870.00
Consumables 1 lot 80,000.00 80,000.00 36,000.00 36,000.00 116,000.00

SUB - TOTAL 128,774.50

6 SEPTIC TANK
A. Concrete and Masonry Works 1 lot 25,000.00 25,000.00 11,250.00 11,250.00 36,250.00
Plumbing Connection 1 lot 25,000.00 25,000.00 11,250.00 11,250.00 36,250.00

SUB - TOTAL 72,500.00

7 ELECTRICAL WORKS
A. Lighting 1 lot 80,000.00 80,000.00 36,000.00 36,000.00 116,000.00

B. Power 1 lot 50,000.00 50,000.00 22,500.00 22,500.00 72,500.00

SUB - TOTAL 188,500.00

8 PLUMBING WORKS
A. Water and Sanitary Pipe 1 lot 60,000.00 60,000.00 27,000.00 27,000.00 87,000.00

SUB - TOTAL 87,000.00

9 PAINTING WORKS
A. Exterior and Interior Wall Painting 125 sq.m 120.00 15,000.00 54.00 6,750.00 21,750.00

B. Ceiling 60 sq.m 120.00 7,200.00 54.00 3,240.00 10,440.00

SUB - TOTAL 32,190.00

10 Tiles Works
A. Dining Area 43.12 sq.m
B. Kitchen Area 13.23 sq.m 0.00 0.00 0.00 0.00

SUB - TOTAL 0.00

12 Contractors Profit/Overheads 80,444.57

13 Taxes 34,476.24
VAT (Exempted)
Other Taxes (If Applicable)
 TOTAL PROJECT COST 1,149,208.16
COST PER SQ. METERS 19,153.47

Prepared by: